[MAMEE] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[MAMEE] MAMEE-DOUBLE DECKER (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.2%
YoY- 95.12%
Quarter Report
Latest QR
Upcoming QR
MAMEE's Result
MAMEE's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 102,956 98,733 88,526 88,150 79,282 68,851 61,977 8.81%
PBT 13,415 4,312 2,074 7,514 4,657 3,964 3,518 24.96%
Tax -2,734 -560 -635 -1,920 -1,817 -1,405 -1,325 12.81%
NP 10,681 3,752 1,439 5,594 2,840 2,559 2,193 30.16%
-
NP to SH 10,677 3,750 1,437 5,592 2,866 2,559 2,193 30.15%
-
Tax Rate 20.38% 12.99% 30.62% 25.55% 39.02% 35.44% 37.66% -
Total Cost 92,275 94,981 87,087 82,556 76,442 66,292 59,784 7.49%
-
Net Worth 207,517 180,194 151,296 143,794 128,042 120,493 109,342 11.25%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - 5,917 - - - -
Div Payout % - - - 105.82% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 207,517 180,194 151,296 143,794 128,042 120,493 109,342 11.25%
NOSH 81,379 81,168 63,303 59,174 59,832 59,650 61,428 4.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.37% 3.80% 1.63% 6.35% 3.58% 3.72% 3.54% -
ROE 5.15% 2.08% 0.95% 3.89% 2.24% 2.12% 2.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 126.51 121.64 139.84 148.97 132.51 115.42 100.89 3.83%
EPS 13.12 4.62 2.27 9.45 4.79 4.29 3.57 24.20%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.55 2.22 2.39 2.43 2.14 2.02 1.78 6.16%
Adjusted Per Share Value based on latest NOSH - 59,174
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.75 67.85 60.84 60.58 54.48 47.32 42.59 8.81%
EPS 7.34 2.58 0.99 3.84 1.97 1.76 1.51 30.12%
DPS 0.00 0.00 0.00 4.07 0.00 0.00 0.00 -
NAPS 1.4261 1.2383 1.0397 0.9882 0.8799 0.8281 0.7514 11.25%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.30 2.00 2.70 2.43 1.70 1.66 1.31 -
P/RPS 1.82 1.64 1.93 1.63 1.28 1.44 1.30 5.76%
P/EPS 17.53 43.29 118.94 25.71 35.49 38.69 36.69 -11.57%
EY 5.70 2.31 0.84 3.89 2.82 2.58 2.73 13.04%
DY 0.00 0.00 0.00 4.12 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 1.13 1.00 0.79 0.82 0.74 3.31%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 29/08/08 22/08/07 29/08/06 22/08/05 30/08/04 22/08/03 -
Price 2.50 1.83 2.42 2.76 1.72 1.61 1.42 -
P/RPS 1.98 1.50 1.73 1.85 1.30 1.39 1.41 5.81%
P/EPS 19.05 39.61 106.61 29.21 35.91 37.53 39.78 -11.53%
EY 5.25 2.52 0.94 3.42 2.78 2.66 2.51 13.07%
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.82 1.01 1.14 0.80 0.80 0.80 3.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment